Company Registration No. 10754591 (England and Wales)
PRO ENVIRONMENTAL LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PRO ENVIRONMENTAL LTD
COMPANY INFORMATION
Directors
Mr R Burley
Mr R Coventry
Mr A Leddra
Mr J Leddra
Mr J Welsh
Company number
10754591
Registered office
Hollinwood Lane
Calverton
Nottingham
NG14 6NR
Auditor
Rogers Spencer
Newstead House
Pelham Road
Nottingham
NG5 1AP
PRO ENVIRONMENTAL LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 25
PRO ENVIRONMENTAL LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

The year ended 31 December 2025 marked a significant turning point for Pro Environmental Ltd, reflecting a strong operational and financial recovery following the challenges of 2024. Total turnover reached £16.65m (2024: £13.53m), demonstrating the robustness of the company’s core PRF operations, which contributed £13.77m (2024: £11.02m) to revenue. The PRF division remained the primary engine of growth, with PET Natural A, HDPE Natural Bottles, and PP streams performing particularly strongly.

Trading activities generated £2.62m (2024: £1.77m) of revenue, providing essential support during periods of feedstock volatility and enabling the company to leverage favourable market pricing. Flake production, although a smaller contributor at £0.26m (2024: £0.74m), continued to provide niche value in specialist markets.

Gross profit for the year amounted to £5.05m, with a gross profit margin of 30%. This performance reflects improved operational stability, increased PRF throughput, and greater efficiency in material recovery. EBITDA reached £2.19m, reinforcing the underlying strength of the company’s trading model.

Despite this positive performance, the company continued to face liquidity pressures. Net current liabilities stood at £1.75m, primarily driven by high loan balances, timing differences between customer receipts and supplier payments, and the ongoing carrying costs of stock. The company’s capital structure includes significant long-term borrowing, much of which was incurred during the establishment and expansion of the Nottingham processing facility.

Operationally, plant performance improved materially compared to the prior year. PRF processing reached peak production volumes over the summer months, exceeding 5,300 tonnes in August. Equipment uptime increased due to more consistent maintenance cycles and greater operational experience across the production team. However, elevated costs, including PRF carriage (£1.01m) and energy (£0.64m), continued to place pressure on margins.

The overall profit after tax for the year was £0.61m, marking a full and meaningful recovery from the £0.14m loss in 2024.

Principal risks and uncertainties

The Board recognises several key risks and uncertainties that may influence the company’s performance in the forthcoming years:

PRO ENVIRONMENTAL LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Key performance indicators

The directors monitor a series of financial and operational indicators to assess performance and guide strategic decision‑making.

Future Developments and Strategy

The company enters 2026 with a clear strategic focus on strengthening liquidity, enhancing operational efficiency, and capitalising on strong demand for recycled materials. Key objectives include:

On behalf of the board

Mr R Burley
Director
21 April 2026
PRO ENVIRONMENTAL LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activity of the company continued to be that of waste management

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr R Burley
Mr R Coventry
Mr A Leddra
Mr J Leddra
Mr J Welsh
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr R Burley
Director
21 April 2026
PRO ENVIRONMENTAL LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PRO ENVIRONMENTAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRO ENVIRONMENTAL LTD
- 5 -
Opinion

We have audited the financial statements of Pro Environmental Ltd (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Material uncertainty related to going concern

In forming our opinion, we have considered the adequacy of the disclosures made in note 1.2 of the financial statements concerning the uncertainty as to the companies' ability to operate within its current facilities. In view of the significance of this uncertainty we consider that they should be drawn to your attention but our opinion is not qualified in this respect.

 

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

PRO ENVIRONMENTAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRO ENVIRONMENTAL LTD (CONTINUED)
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

PRO ENVIRONMENTAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRO ENVIRONMENTAL LTD (CONTINUED)
- 7 -

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risk of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

To address the risk of fraud through management bias and override of controls, we:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

PRO ENVIRONMENTAL LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PRO ENVIRONMENTAL LTD (CONTINUED)
- 8 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Alistair Allcock (Senior Statutory Auditor)
For and on behalf of Rogers Spencer, Statutory Auditor
Chartered Accountants
Newstead House
Pelham Road
Nottingham
NG5 1AP
22 April 2026
PRO ENVIRONMENTAL LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
16,653,255
13,527,392
Cost of sales
(11,601,126)
(9,808,391)
Gross profit
5,052,129
3,719,001
Administrative expenses
(3,664,883)
(3,319,372)
Operating profit
4
1,387,246
399,629
Interest receivable and similar income
7
2
-
0
Interest payable and similar expenses
8
(671,330)
(582,843)
Profit/(loss) before taxation
715,918
(183,214)
Tax on profit/(loss)
9
(110,284)
47,074
Profit/(loss) for the financial year
605,634
(136,140)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PRO ENVIRONMENTAL LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
2025
2024
£
£
Profit/(loss) for the year
605,634
(136,140)
Other comprehensive income
-
-
Total comprehensive income for the year
605,634
(136,140)
PRO ENVIRONMENTAL LTD
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
5,456,122
5,731,781
Current assets
Stocks
11
466,213
71,454
Debtors
12
1,565,759
733,898
Cash at bank and in hand
441,469
176,776
2,473,441
982,128
Creditors: amounts falling due within one year
13
(4,219,886)
(2,382,227)
Net current liabilities
(1,746,445)
(1,400,099)
Total assets less current liabilities
3,709,677
4,331,682
Creditors: amounts falling due after more than one year
14
(3,693,746)
(5,104,707)
Provisions for liabilities
Deferred tax liability
17
(338,054)
(520,892)
338,054
520,892
Net assets/(liabilities)
353,985
(252,133)
Capital and reserves
Called up share capital
19
200,035
200,035
Share premium account
484
-
0
Profit and loss reserves
153,466
(452,168)
Total equity
353,985
(252,133)

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 21 April 2026 and are signed on its behalf by:
Mr R Burley
Director
Company registration number 10754591 (England and Wales)
PRO ENVIRONMENTAL LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
200,000
-
0
(316,028)
(116,028)
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(136,140)
(136,140)
Issue of share capital
19
35
-
0
-
35
Balance at 31 December 2024
200,035
-
0
(452,168)
(252,133)
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
605,634
605,634
Issue of share capital
19
-
0
484
-
484
Balance at 31 December 2025
200,035
484
153,466
353,985
PRO ENVIRONMENTAL LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,712,050
1,121,020
Interest paid
(671,330)
(582,843)
Income taxes refunded
101,018
144,022
Net cash inflow from operating activities
1,141,738
682,199
Investing activities
Purchase of tangible fixed assets
(509,126)
(503,949)
Proceeds from disposal of tangible fixed assets
14,199
58,667
Repayment of director loans
835
(1,160)
Interest received
2
-
0
Net cash used in investing activities
(494,090)
(446,442)
Financing activities
Proceeds from issue of shares
484
35
Repayment of bank loans
(377,423)
(339,732)
Payment of finance leases obligations
(6,016)
(8,830)
Net cash used in financing activities
(382,955)
(348,527)
Net increase/(decrease) in cash and cash equivalents
264,693
(112,770)
Cash and cash equivalents at beginning of year
176,776
289,546
Cash and cash equivalents at end of year
441,469
176,776
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
1
Accounting policies
Company information

Pro Environmental Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Hollinwood Lane, Calverton, Nottingham, NG14 6NR.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements have been prepared on the going concern basis on the grounds that the directors have prepared budgets which show profits being made that allow for the company to pay its liabilities. In addition, Proflex Packaging Co Ltd, the parent undertaking has notified the directors of the company of its continued support.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
over 10 years on straight line basis
Plant and equipment
50%, 25% & 10% straight line
Fixtures and fittings
25% straight line
Motor vehicles
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Financial instruments
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
PRF Operations
13,767,588
11,018,361
Trading Activities
2,622,665
1,768,187
Flake Production
263,002
740,844
16,653,255
13,527,392
2025
2024
£
£
Other revenue
Interest income
2
-
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
1,458
169
Fees payable to the company's auditor for the audit of the company's financial statements
8,050
9,450
Depreciation of tangible fixed assets
801,357
721,159
Profit on disposal of tangible fixed assets
(7,771)
(1,309)
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
59
48

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
2,313,860
1,728,897
Social security costs
230,957
136,817
Pension costs
26,902
23,547
2,571,719
1,889,261
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
142,459
136,080
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
2
-
0
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2
-
0
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
663,321
553,038
Other finance costs
Interest on finance leases and hire purchase contracts
8,009
29,805
671,330
582,843
9
Taxation
2025
2024
£
£
Current tax
Adjustments in respect of prior periods
(72,554)
(5,134)
Deferred tax
Origination and reversal of timing differences
182,838
(41,940)
Total tax charge/(credit)
110,284
(47,074)

The actual charge/(credit) for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit/(loss) before taxation
715,918
(183,214)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
178,980
(45,804)
Tax effect of expenses that are not deductible in determining taxable profit
3,858
-
0
Research and development tax credit
(72,554)
-
0
Deferred tax adjustments in respect of prior years
-
0
(1,270)
Taxation charge/(credit) for the year
110,284
(47,074)
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
10
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
153,556
6,876,903
136,497
93,400
7,260,356
Additions
-
0
420,041
74,085
38,000
532,126
Disposals
(18,576)
-
0
(1,454)
(38,500)
(58,530)
At 31 December 2025
134,980
7,296,944
209,128
92,900
7,733,952
Depreciation and impairment
At 1 January 2025
32,961
1,367,421
45,023
83,170
1,528,575
Depreciation charged in the year
15,434
731,382
36,394
18,147
801,357
Eliminated in respect of disposals
(13,026)
-
0
(576)
(38,500)
(52,102)
At 31 December 2025
35,369
2,098,803
80,841
62,817
2,277,830
Carrying amount
At 31 December 2025
99,611
5,198,141
128,287
30,083
5,456,122
At 31 December 2024
120,595
5,509,482
91,474
10,230
5,731,781
11
Stocks
2025
2024
£
£
Raw materials and consumables
466,213
71,454
12
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,285,505
467,105
Corporation tax recoverable
72,554
101,018
Other debtors
325
38,685
Prepayments and accrued income
207,375
127,090
1,565,759
733,898
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
13
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
15
1,641,655
566,175
Obligations under finance leases
16
2,578
4,336
Trade creditors
1,446,313
1,263,607
Taxation and social security
494,596
301,833
Other creditors
107,748
11,285
Accruals and deferred income
526,996
234,991
4,219,886
2,382,227

Bank loans & interest on the accounts are repayable to Pro-E Global Pte. LTD. This company has the same majority shareholders as Pro Environmental Limited. The loan is secured by a fixed and floating charge over the assets of the company

14
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
15
3,371,204
4,824,107
Obligations under finance leases
16
18,742
-
0
Accruals and deferred income
303,800
280,600
3,693,746
5,104,707

Bank loans & interest on the accounts are repayable to Pro-E Global Pte. LTD. This company has the same majority shareholders as Pro Environmental Limited. The loan is secured by a fixed and floating charge over the assets of the company.

15
Loans and overdrafts
2025
2024
£
£
Bank loans
5,012,859
5,390,282
Payable within one year
1,641,655
566,175
Payable after one year
3,371,204
4,824,107

Bank loans & interest on the accounts are repayable to Pro-E Global Pte. LTD. This company has the same majority shareholders as Pro Environmental Limited. The loan is secured by a fixed and floating charge over the assets of the company.

 

PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
16
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
2,578
4,336
After more than one year
18,742
-
0
21,320
4,336
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
2,578
4,336
In two to five years
18,742
-
0
21,320
4,336

Finance lease payments represent rentals payable by the company for certain Motor Vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,301,410
1,354,324
Tax losses
(1,639,464)
(1,875,216)
(338,054)
(520,892)
2025
Movements in the year:
£
Asset at 1 January 2025
(520,892)
Charge to profit or loss
182,838
Asset at 31 December 2025
(338,054)
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
18
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
26,902
23,547

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
200,000
200,000
200,000
200,000
G Ordinary Shares of £1 each
35,298
35,298
35
35
235,298
235,298
200,035
200,035
PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
20
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
603,200
603,200
Years 2-5
2,412,800
2,412,800
After 5 years
10,405,200
11,008,400
13,421,200
14,024,400
21
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Name of related party
Nature of relationship
Pro-E Global PTE Ltd
Description of
Income
Payments
transaction
2025
2024
2025
2024
£
£
£
£
Pro-E Global PTE Ltd
Consultancy fees
-
0
-
0
151,111
149,568
Balances with related parties

Pro-Flex Packaging Company Limited is the parent company of Pro Environmental Ltd.

Pro-E Global PTE Ltd is a related company of Pro Environmental Ltd. Information about related party transactions and outstanding balances is outlined below:

Amounts owed by
Amounts owed to
related parties
related parties
2025
2024
2025
2024
£
£
£
£
Pro-E Global PTE Ltd
-
0
-
0
5,062,859
5,390,309
22
Ultimate controlling party

The company is a subsidiary undertaking of Pro-Flex Packaging Co Ltd.

 

The ultimate parent undertaking is Pro-Flex Packaging Co Ltd (registered in British Virgin Isles at PO Box 2208, 2012 Commerce Chambers, Road Town, Tortola) and the ultimate controlling party at the balance sheet date was Mr A Leddra, a director and majority shareholder of the company.

PRO ENVIRONMENTAL LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
23
Contingent liability

During 2022, an accident happened at the Kent plant whereby an employee was injured. There is an ongoing HSE investigation taking place. No costs have been accrued for in the accounts as the investigation is not yet complete and is expected to be fully covered by the Insurers.

24
Cash generated from operations
2025
2024
£
£
Profit/(loss) after taxation
605,634
(136,140)
Adjustments for:
Taxation charged/(credited)
110,284
(47,074)
Finance costs
671,330
582,843
Investment income
(2)
-
0
Gain on disposal of tangible fixed assets
(7,771)
(1,309)
Depreciation and impairment of tangible fixed assets
801,357
721,159
Movements in working capital:
(Increase)/decrease in stocks
(394,759)
106,870
(Increase)/decrease in debtors
(861,160)
882,514
Increase/(decrease) in creditors
787,137
(987,843)
Cash generated from operations
1,712,050
1,121,020
25
Analysis of changes in net debt
1 January 2025
Cash flows
New leases
31 December 2025
£
£
£
£
Cash at bank and in hand
176,776
264,693
-
441,469
Borrowings excluding overdrafts
(5,390,282)
377,423
-
(5,012,859)
Lease liabilities
(4,336)
6,016
(23,000)
(21,320)
(5,217,842)
648,132
(23,000)
(4,592,710)
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100Mr R BurleyMr R CoventryMr A LeddraMr J LeddraMr J Welsh107545912025-01-012025-12-3110754591bus:Director12025-01-012025-12-3110754591bus:Director22025-01-012025-12-3110754591bus:Director32025-01-012025-12-3110754591bus:Director42025-01-012025-12-3110754591bus:Director52025-01-012025-12-3110754591bus:RegisteredOffice2025-01-012025-12-31107545912025-12-31107545912024-01-012024-12-3110754591core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110754591core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31107545912024-12-3110754591core:PlantMachinery2025-12-3110754591core:FurnitureFittings2025-12-3110754591core:MotorVehicles2025-12-3110754591core:LandBuildings2024-12-3110754591core:PlantMachinery2024-12-3110754591core:FurnitureFittings2024-12-3110754591core:MotorVehicles2024-12-3110754591core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3110754591core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110754591core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3110754591core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110754591core:Non-currentFinancialInstruments2025-12-3110754591core:Non-currentFinancialInstruments2024-12-3110754591core:ShareCapital2025-12-3110754591core:ShareCapital2024-12-3110754591core:SharePremium2025-12-3110754591core:SharePremium2024-12-3110754591core:RetainedEarningsAccumulatedLosses2025-12-3110754591core:RetainedEarningsAccumulatedLosses2024-12-3110754591core:ShareCapital2023-12-3110754591core:SharePremium2023-12-3110754591core:RetainedEarningsAccumulatedLosses2023-12-3110754591core:ShareCapitalOrdinaryShareClass12025-12-3110754591core:ShareCapitalOrdinaryShareClass12024-12-3110754591core:ShareCapitalOrdinaryShareClass22025-12-3110754591core:ShareCapitalOrdinaryShareClass22024-12-3110754591core:ShareCapitalOrdinaryShares2025-12-3110754591core:ShareCapitalOrdinaryShares2024-12-3110754591core:ShareCapital2024-01-012024-12-3110754591core:SharePremium2024-01-012024-12-3110754591core:ShareCapital2025-01-012025-12-3110754591core:SharePremium2025-01-012025-12-311075459112025-01-012025-12-311075459112024-01-012024-12-31107545912024-12-31107545912023-12-3110754591core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3110754591core:PlantMachinery2025-01-012025-12-3110754591core:FurnitureFittings2025-01-012025-12-3110754591core:MotorVehicles2025-01-012025-12-3110754591core:UKTax2025-01-012025-12-3110754591core:UKTax2024-01-012024-12-3110754591core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3110754591core:PlantMachinery2024-12-3110754591core:FurnitureFittings2024-12-3110754591core:MotorVehicles2024-12-3110754591core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3110754591core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3110754591core:CurrentFinancialInstruments2025-12-3110754591core:CurrentFinancialInstruments2024-12-3110754591core:WithinOneYear2025-12-3110754591core:WithinOneYear2024-12-3110754591core:BetweenTwoFiveYears2025-12-3110754591core:BetweenTwoFiveYears2024-12-3110754591bus:OrdinaryShareClass12025-01-012025-12-3110754591bus:OrdinaryShareClass22025-01-012025-12-3110754591bus:OrdinaryShareClass12025-12-3110754591bus:OrdinaryShareClass12024-12-3110754591bus:OrdinaryShareClass22025-12-3110754591bus:OrdinaryShareClass22024-12-3110754591bus:AllOrdinaryShares2025-12-3110754591bus:AllOrdinaryShares2024-12-3110754591core:MoreThanFiveYears2025-12-3110754591core:MoreThanFiveYears2024-12-3110754591core:ParentEntities2025-01-012025-12-3110754591core:ParentEntities2024-01-012024-12-3110754591core:ParentEntities2025-12-3110754591core:ParentEntities2024-12-3110754591bus:PrivateLimitedCompanyLtd2025-01-012025-12-3110754591bus:FRS1022025-01-012025-12-3110754591bus:Audited2025-01-012025-12-3110754591bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP